BNBCalc Short Term Rental Investment Analysis 81 Rue St Louis, Québec City, QC, Canada

2 bed • 1 bath • 5 guests • $224,900

BNB

Calc

Report by:

saleembaraty678@gmail.com

Annual Revenue

$116,955

Profit (Cash Flow)

$77,732

Cap Rate

42.2%

Annual Revenue

$116,955

AirDNA projects $451/night at 71% occupancy ($116,954).

BNB Calc projects a 71% occupancy rate, $451 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

342.73% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$77,732	$155,464	$233,196	$310,928	$388,660	$777,320	$2,331,960
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,095	$6,353	$9,780	$13,387	$17,181	$39,342	$213,654
Down Payment	$11,245	$11,245	$11,245	$11,245	$11,245	$11,245	$11,245
Property Appreciation	$6,747	$13,696	$20,854	$28,226	$35,820	$77,346	$320,991
Total Return	$98,819	$186,758	$275,075	$363,786	$452,907	$905,253	$2,877,851

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

342.73%

Cap Rate

42.22%

Return on Investment

386.13%

81 Rue Saint-Louis en l'Île Paris, Île-de-France, 75004

2 bed • 1 bath • 5 guests

Purchase Price

$116,955

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$77,732

Profit

Revenue

$116,955

Operating Expenses

$21,985

Operating Income

$94,970

Mortgage & Taxes

$17,238

Profit (Cash Flow)

$77,732

$22,680

Cash Investment

Down Payment

$11,245

Renos & Furnishing

$4,688

Closing Costs

$6,747

Total

$22,680

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

342.73%

Cap Rate

42.22%

Return on Investment

386.13%